ACTIVEcondovia mls

55 Ozark Vista Drive, Unit E136

Kimberling City, MO, 65686

2 bd2 ba1,330 sqftBuilt 2008

Listing courtesy of Hustle Back Realty · (417) 322-9082 · MLS# SOM60302581

List price

$209,000

7% price cut$224,900

$157/sqft

Listing description

Experience stunning lake views from both the windows and private patio of this beautifully renovated, top-floor penthouse condo at Ozark Vista. This quiet, highly desirable unit offers the perfect blend of relaxation and strong Airbnb investment potential, sold fully furnished and completely turn-key for immediate use or rental income. Featuring a flexible two-bedroom, two-bathroom layout, this condo includes a rare dual-kitchen design and lockout capability, allowing it to function as two separate rental units or one spacious retreat. This versatility makes it especially attractive for short-term rental investors looking to maximize revenue. Enjoy the peace and privacy of a top-floor unit with no neighbors above, while taking in serene lake views just steps from the shoreline. Located in a gated community across the Kimberling City Bridge, the property provides convenient access to local dining, shopping, and the Port of Kimberling Marina. Owners and guests have access to a wide range of amenities, including an outdoor pool, new pickleball courts, basketball, and shuffleboard. Whether you're seeking a personal getaway, full-time residence, or a high-performing vacation rental, this lake-view penthouse delivers exceptional value in one of the area's most sought-after locations.

Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

-$447

Cap rate

3.8%

Cash-on-cash

-12.8%

DSCR

0.60

Purchase price

Down payment %

Interest rate %

Renovation budget

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Lodging tax %

Est. annual revenue$33,288

Stays / year58

Property tax($2,090)

Insurance($1,045)

Utilities($2,700)

Electricity($120)

Water($25)

Sewer($20)

Trashin HOA dues

Internet / cable($60)

HOA($4,557)

Management($6,658)

Maintenance reserve($1,664)

Cleaning($5,256)

Lodging / tourism tax($1,332)

Total operating expenses($25,302)

Net operating income$7,986

Down payment$41,800

Loan amount$167,200

Monthly payment (P&I)$1,112.39

Annual debt service($13,349)

Annual cash flow-$5,363

Break-even occupancy62.0%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this property

Answers are grounded in local Branson knowledge — and will say when something needs to be confirmed with Sydney.

AI investment score

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — runs on demand.

Email me this analysis

Get this analysis in your inbox — the numbers, plus a link back to tweak the assumptions any time.

We'll only use your email to send this report and follow up about Branson investing. No spam.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.

The data relating to real estate for sale on this web page comes in part from the Internet Data Exchange (IDX) of the Southern Missouri Regional MLS, LLC, Inc. Real estate listings held by Brokerage firms other than Keller Williams Tri-Lakes are marked with the IDX logo and detailed information about them includes the name of the listing Brokers. The information being provided is for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The information being provided is not guaranteed, and all information should be verified by the consumer. Any representation that a web site contains all listings shall only mean that the website contains all listing available to the public through the IDX data feed. There may be other properties offered through a REALTOR® that have not been displayed on this site. © 2019 Southern Missouri Regional MLS, LLC. All rights reserved.